| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 6 694 000.00 | | 6 694 000.00 | 6 694 000.00 |
BZ Other receivables | 1 796.00 | | 1 796.00 | 1 796.00 |
CF Cash and cash equivalents | 23 905.00 | | 23 905.00 | 23 905.00 |
CJ TOTAL (II) | 25 700.00 | | 25 700.00 | 25 700.00 |
CO Grand total (0 to V) | 6 719 700.00 | | 6 719 700.00 | 6 719 700.00 |
CU Other investments | 6 694 000.00 | | 6 694 000.00 | 6 694 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 696 000.00 | | | 6 696 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 639.00 | | | 5 639.00 |
DL TOTAL (I) | 6 701 639.00 | | | 6 701 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202.00 | | | 202.00 |
DX Trade payables and related accounts | 2 099.00 | | | 2 099.00 |
DY Tax and social security liabilities | 12 185.00 | | | 12 185.00 |
EA Other liabilities | 3 576.00 | | | 3 576.00 |
EC TOTAL (IV) | 18 062.00 | | | 18 062.00 |
EE Grand total (I to V) | 6 719 700.00 | | | 6 719 700.00 |
EG Accrued income and payables due within one year | 18 062.00 | | | 18 062.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 253 000.00 | | 253 000.00 | 253 000.00 |
FJ Net sales | 253 000.00 | | 253 000.00 | 253 000.00 |
FR Total operating income (I) | | | 253 000.00 | |
FW Other purchases and external expenses | | | 13 782.00 | |
FX Taxes, duties, and similar payments | | | 13 878.00 | |
FY Salaries and Wages | | | 163 608.00 | |
FZ Social Security Contributions | | | 55 098.00 | |
GF Total Operating Expenses (II) | | | 246 367.00 | |
GG - OPERATING RESULT (I - II) | | | 6 634.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 55 098.00 | | | 55 098.00 |
HK Income tax | 995.00 | | | 995.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 000.00 | | | 253 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 362.00 | | | 247 362.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 639.00 | | | 5 639.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 202.00 | | | 202.00 |
8B Suppliers and Related Accounts | 2 099.00 | | | 2 099.00 |
8D Social Security and Other Social Organizations | 12 185.00 | | | 12 185.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 576.00 | | | 3 576.00 |
VS Prepaid expenses | 1 796.00 | 1 796.00 | | 1 796.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 796.00 | 1 796.00 | | 1 796.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 062.00 | | | 18 062.00 |
